[HIL] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 204.94%
YoY- 2323.21%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 20,924 72,504 50,738 28,989 14,539 53,383 39,758 -34.84%
PBT 4,016 15,016 10,248 4,995 1,815 2,503 1,712 76.63%
Tax -735 -2,190 -1,442 -841 -480 129 315 -
NP 3,281 12,826 8,806 4,154 1,335 2,632 2,027 37.89%
-
NP to SH 3,281 12,703 8,533 4,071 1,335 2,632 2,027 37.89%
-
Tax Rate 18.30% 14.58% 14.07% 16.84% 26.45% -5.15% -18.40% -
Total Cost 17,643 59,678 41,932 24,835 13,204 50,751 37,731 -39.78%
-
Net Worth 175,675 173,694 167,684 159,438 161,453 162,243 158,521 7.09%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 175,675 173,694 167,684 159,438 161,453 162,243 158,521 7.09%
NOSH 258,346 259,244 257,975 253,076 260,408 261,683 259,871 -0.39%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 15.68% 17.69% 17.36% 14.33% 9.18% 4.93% 5.10% -
ROE 1.87% 7.31% 5.09% 2.55% 0.83% 1.62% 1.28% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.10 27.97 19.67 11.45 5.58 20.40 15.30 -34.58%
EPS 1.27 4.90 3.26 1.56 0.49 1.01 0.78 38.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.65 0.63 0.62 0.62 0.61 7.51%
Adjusted Per Share Value based on latest NOSH - 249,719
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.31 21.85 15.29 8.74 4.38 16.09 11.98 -34.80%
EPS 0.99 3.83 2.57 1.23 0.40 0.79 0.61 38.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5294 0.5234 0.5053 0.4804 0.4865 0.4889 0.4777 7.09%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.38 0.20 0.28 0.31 0.34 0.41 0.50 -
P/RPS 4.69 0.72 1.42 2.71 6.09 2.01 3.27 27.20%
P/EPS 29.92 4.08 8.47 19.27 66.32 40.76 64.10 -39.85%
EY 3.34 24.50 11.81 5.19 1.51 2.45 1.56 66.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.30 0.43 0.49 0.55 0.66 0.82 -22.46%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 27/02/06 29/11/05 29/08/05 30/05/05 22/02/05 26/11/04 -
Price 0.35 0.36 0.22 0.29 0.26 0.41 0.49 -
P/RPS 4.32 1.29 1.12 2.53 4.66 2.01 3.20 22.17%
P/EPS 27.56 7.35 6.65 18.03 50.72 40.76 62.82 -42.29%
EY 3.63 13.61 15.03 5.55 1.97 2.45 1.59 73.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.34 0.46 0.42 0.66 0.80 -25.94%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment